As of 2024-12-11, the Intrinsic Value of Burberry Group PLC (BRBY.L) is 1,354.68 GBP. This BRBY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 964.00 GBP, the upside of Burberry Group PLC is 40.50%.

The range of the Intrinsic Value is 1,063.79 - 1,822.04 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,063.79 - 1,822.04	1,354.68	40.5%
DCF (Growth 10y)	1,145.63 - 1,877.88	1,428.02	48.1%
DCF (EBITDA 5y)	606.34 - 799.66	705.11	-26.9%
DCF (EBITDA 10y)	803.97 - 1,043.05	921.10	-4.4%
Fair Value	1,963.39 - 1,963.39	1,963.39	103.67%
P/E	812.06 - 1,035.10	942.44	-2.2%
EV/EBITDA	622.77 - 872.58	772.38	-19.9%
EPV	2,762.45 - 3,657.34	3,209.89	233.0%
DDM - Stable	597.32 - 1,195.61	896.47	-7.0%
DDM - Multi	912.77 - 1,357.76	1,087.21	12.8%